
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13.11 | 79.43 | 106.7 | 140.1 | 187.7 | 159.8 | |
COGS | 138.9 | 154 | 168.3 | 174 | 154 | 152.9 | |
Gross Profit | (125.8) | (74.54) | (61.63) | (33.95) | 33.72 | 6.946 | |
Operating Expenses & Income | |||||||
Operating Income | (214.7) | (162.5) | (188.8) | (191.8) | (110.8) | (144.3) | |
Total Operating Expenses | 96.83 | 90.96 | 127.2 | 157.9 | 144.5 | 150.4 | |
R&D Expenses | 36.15 | 18.18 | 30.17 | 45.59 | 35.26 | 36.97 | |
Selling General & Admin Expenses | 34.26 | 42.84 | 53.64 | 43.48 | 42.79 | 47.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.499) | (8.454) | (13.25) | (11.79) | (6.496) | (5.417) | |
Interest Income | 0.047 | 0.169 | 1.903 | 2.108 | 1.484 | 1.389 | |
Income Tax Expense | 8.648 | (0.881) | (4.382) | - | - | - | |
Net Income | |||||||
Net Income | (232.4) | (170) | (194.6) | (187.1) | (78.13) | (97.23) | |
Supplemental | |||||||
EBIT | (215.2) | (162.5) | (185.7) | (173.4) | (68.56) | (105.2) | |
EBITDA | (105.2) | (66.65) | (91.53) | (83.83) | 27.08 | (10.42) | |